Kakel Max AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-1.38	-1.41	-5.51	0.85	5.36	1.39
Depreciation & Amortization	8.86	8.76	7.77	7.06	6.19	5.46
Other Amortization	0.16	0.16	0.01	-	-	-
Other Operating Activities	1.09	-1.44	0.52	-5.08	0.18	-0.09
Change in Accounts Receivable	-0.24	-3.14	2.9	3.04	-3.11	-1.29
Change in Inventory	0.99	4.51	-3.72	3.88	-3.73	-5.3
Change in Accounts Payable	6.16	6.16	4.11	-	-	-
Change in Other Net Operating Assets	-2.59	-	-	-5.43	5.47	0.08
Operating Cash Flow	13.05	13.61	6.07	4.31	10.35	0.25
Operating Cash Flow Growth	165.06%	124.19%	40.75%	-58.35%	4075.00%	-98.79%
Capital Expenditures	-3.21	-3.21	-3.45	-3.07	-5.82	-1.16
Sale (Purchase) of Intangibles	-0.14	-0.14	-0.67	-	-	-
Investing Cash Flow	-3.57	-3.34	-4.11	-3.07	-5.82	-1.16
Long-Term Debt Issued	-	1.6	-	-	4.32	-
Long-Term Debt Repaid	-	-6.74	-5.73	-0.8	-7.84	-6.98
Net Debt Issued (Repaid)	-5.14	-5.14	-5.73	-0.8	-3.52	-6.98
Issuance of Common Stock	-	-	-	-	0.06	-
Financing Cash Flow	-7.96	-5.14	-5.73	-0.8	-3.47	-6.98
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	-
Net Cash Flow	1.52	5.13	-3.77	0.44	1.07	-7.89
Free Cash Flow	9.84	10.4	2.62	1.25	4.53	-0.91
Free Cash Flow Growth	567.25%	296.76%	110.18%	-72.50%	-	-
Free Cash Flow Margin	5.50%	5.93%	1.83%	0.80%	2.57%	-0.60%
Free Cash Flow Per Share	3.24	3.42	0.86	0.41	1.49	-0.30
Cash Income Tax Paid	-	0.01	0.08	0.07	0.53	1.52
Levered Free Cash Flow	7.07	11.23	3.93	6.09	3.63	-1.22
Unlevered Free Cash Flow	7.81	11.96	4.54	6.58	4.05	-0.61
Change in Working Capital	4.32	7.53	3.28	1.49	-1.38	-6.51